| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| TAX PREPARATION FEE (NON-ALLOC | 1,500 | 1,500 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| 74440B884 PGIM TOTAL RETURN BO | AT COST | 70,598 | 62,736 |
| 316146265 FIDELITY MID CAP IND | |||
| 06828M876 BARON EMERGING MARKE | |||
| 091936450 BLACKROCK ADVANTAGE | |||
| 464288646 ISHARES TRUST ISHARE | |||
| 921921300 VANGUARD EQUITY INCO | AT COST | 16,398 | 29,038 |
| 741479109 PRICE T ROWE GROWTH | |||
| 46434G103 ISHARES CORE MSCI EM | AT COST | 51,001 | 52,533 |
| 779572106 T ROWE PRICE SMALL C | |||
| 464288612 ISHARES INTERMEDIATE | |||
| 922908553 VANGUARD REAL ESTATE | |||
| 87234N765 TCW EMERGING MARKETS | |||
| 31420B300 FEDERATED HERMES INS | |||
| 922042676 VANGUARD GLOBAL EX U | |||
| 46429B697 ISHARES MSCI USA MIN | |||
| 922908710 VANGUARD 500 INDEX A | AT COST | 78,740 | 161,848 |
| 693390882 P I M C O FOREIGN BO | |||
| 412295107 HARDING LOEVNER INTE | |||
| 46432F842 ISHARES CORE MSCI EA | AT COST | 51,756 | 55,662 |
| 921910501 VANGUARD INTERNATION | |||
| 057071854 BAIRD AGGREGATE BOND | |||
| CASH CASH | |||
| 024524217 AMERICAN BEACON STEP | AT COST | 25,000 | 26,196 |
| 03463K406 ANGEL OAK MULTI STRA | AT COST | 25,000 | 25,596 |
| 04314H568 ARTISAN HIGH INCOME | AT COST | 35,000 | 35,827 |
| 464287226 ISHARES CORE U.S. AG | AT COST | 67,195 | 67,927 |
| 464287432 ISHARES 20 YEAR TREA | AT COST | 8,004 | 7,860 |
| 464287473 ISHARES RUSSELL MIDC | AT COST | 24,898 | 26,644 |
| 464287499 ISHARES RUSSELL MID | AT COST | 29,982 | 32,708 |
| 464287655 ISHARES RUSSELL 2000 | AT COST | 24,817 | 27,399 |
| 464288877 ISHARES MSCI EAFE VA | AT COST | 23,962 | 23,192 |
| 52470V822 WESTERN ASSET INCOME | AT COST | 27,635 | 27,256 |
| 52471E258 CLEARBRIDGE INTERNAT | AT COST | 24,000 | 24,502 |
| 741479406 PRICE T ROWE GROWTH | AT COST | 23,747 | 66,052 |
| 808524847 SCHWAB US REIT ETF | AT COST | 24,022 | 26,515 |
| 861728400 STONE RIDGE HY REINS | AT COST | 35,733 | 34,956 |
| 922042742 VANGUARD TOTAL WORLD | AT COST | 27,569 | 26,316 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| ACCRUED INCOME | 0 | 0 | |
| 000000000 MISCELLANEOUS ENTRY | 441 | 873 | 873 |
| Description | Amount |
|---|---|
| ROC ON CY SALES | 32 |
| PY RETURN OF CAPITAL ADJUSTMENT | 188 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| STATE FILING FEE/TAX | 125 | 0 | 125 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| OTHER INCOME | 54 | 54 |
| Description | Amount |
|---|---|
| RECOVERY OF GRANTS PAID | 1,673 |
| ROUNDING | 29 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| FOREIGN TAXES | 249 | 249 | 0 | |
| FEDERAL TAX PAYMENT - PRIOR YE | 78 | 0 | 0 | |
| FEDERAL ESTIMATES - PRINCIPAL | 236 | 0 | 0 | |
| FOREIGN TAXES ON NONQUALIFIED | 114 | 114 | 0 |